Off Market 3bd Or 2ba Near Bowling Green State University!

  • House
    1693 square_feet
    bedroom 3 Bedrooms
    bathroom 2 Baths
  • Flip/Rental
    $117,000
    Status : Available
    Year Built : 1900
 Description
Haskins Rd Bowling Green OH (contact for full address)

$117k cash or hard money

ARV $175k
3/2 1693 sqft
Wood frame
City water/sewer
1900 yr built
$1,041 market rent

$5-10k rehab estimate for minor cosmetics/upgrades

Call for more info!
 Rehab Work Needed
 General Amenities
 Distance

 Summary

Overview
Off Market 3bd Or 2ba Near Bowling Green State University! Flip/Rental
$117,000
Property ID: OH190988775
Address: Login to View
City: Bowling Green
State/Province: OH
Zip Code: 43402
Country: USA


Rental Analysis

+ Purchase Price: $117,000
+ Purchase Closing Cost: $3,510
+ Rehab Cost: $5,000
Total Acquisition Cost: $125,510


Monthly Rent: $1,041
+ Annual Potential Rent: $12,492
- Vacancy (3%): $375
Annual Gross Income: $12,117
Annual Gross ROI: 9.65%


Flip Analysis

+ Purchase Price: $117,000
+ Purchase Closing Cost: $3,510
+ Rehab Cost: $10,000
Total Acquisition Cost: $130,510


+ Selling closing cost: $5,250
+ Agent Commision : $5,250
Total Holding Cost: $10,500


Total Flip Cost: $141,010
Projected ARV: $175,000
Net Income (Profit): $33,990
CAP Rate: 24.1%

 Message

4 X 5 = ?